property-location

360 Westchester Ave Port Chester, New York

1 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$55,235

Annual Revenue

Median of 22 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$290
Occupancy
52%

$5k

$55k

$100k

$155k

Cozy Riverfront Cottage•Pool•Hot Tub•35 min NYC
$152,714
$106,764
$999
41.9%
274632$250✅✅✅Yes / Yes❌⭐️ 4.93 (71)Profile
Greenwich proper - NYC style Hotel alternative walk to Greenwich Ave.
$134,779
$37,168
$1,064
34.7%
242522$0❌❌✅Yes / Yes❌⭐️ 2.5 (0)

—

Greenwich Ave Stylish 1 level living Condo all new
$115,059
$37,779
$900
35%
242022$350❌❌✅Yes / Yes❌⭐️ 5 (7)Profile
NEW Amazing 2 bd Condo Doorman w/parking in GREENWICH
$114,024
$51,383
$966
32.3%
243122$500❌❌❌Yes / Yes❌⭐️ 4.88 (17)Profile
GREENWICH proper NYC Living Brand New Condo 1B
$107,706
$31,764
$901
32.8%
245122$500❌❌✅Yes / Yes❌⭐️ 5 (9)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,216/mo

Avg profit / month

$1,313/mo

Best profit month

Oct $3,419

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

38.07%

Cap Rate

15.49%

Profit (Cummulative)

$15,752

$1,768

$4,250

$5,400

$1,630

Total Gain

$24,551

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.